Unlock all features! Tap here to upgrade
This property might be a fair Mid-Term investment with a projected 4.63% first-year return on $90,471 initial cash invested.
4.63%
Cash On Cash
7.73%
Cap Rate
1.29
DSCR
$3,876
Rent
$349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$345k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$90,471
Downpayment
20%
$69,020
Closing costs
1%
$3,451
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,876
Total Expenses
$3,527
Mortgage P&I
44%
$1,720
Property Taxes
9%
$366
Home Insurance
3%
$124
HOA
0%
$0
Property Management
12%
$465
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$426